Condensed consolidating financial information | Condensed consolidating financial information Our 2021 Notes are guaranteed by each of our material existing and future domestic subsidiaries, except for Nordural US LLC and Century Aluminum Development LLC. The Guarantor Subsidiaries are 100% owned by Century. All guarantees are full and unconditional; all guarantees are joint and several. These notes are not guaranteed by our foreign subsidiaries (such foreign subsidiaries, Nordural US LLC and Century Aluminum Development LLC, collectively the “Non-Guarantor Subsidiaries”). We allocate corporate expenses or income to our subsidiaries and charge interest on certain intercompany balances. The following summarized condensed consolidating statements of comprehensive income (loss) for the three months ended March 31, 2016 and 2015, condensed consolidating balance sheets as of March 31, 2016 and December 31, 2015 and the condensed consolidating statements of cash flows for the three months ended March 31, 2016 and 2015 present separate results for Century, the Guarantor Subsidiaries, the Non-Guarantor Subsidiaries, consolidating adjustments and total consolidated amounts. Although Century Aluminum West Virginia (which owns our curtailed Ravenswood smelter) has guaranteed our Notes due 2021, because we are in the process of selling substantially all of its assets, we have included its assets and results of operations in the columns under the caption Non-Guarantor Subsidiaries. Condensed Consolidating Statements of Comprehensive Income (Loss) For the three months ended March 31, 2016 The Company Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated NET SALES: Related parties $ — $ 162,120 $ 141,654 $ (23,397 ) $ 280,377 Third-party customers — 38,468 9 — 38,477 Total net sales — 200,588 141,663 (23,397 ) 318,854 Cost of goods sold — 209,573 136,304 (23,971 ) 321,906 Gross profit (loss) — (8,985 ) 5,359 574 (3,052 ) Selling, general and administrative expenses 8,299 — 1,326 — 9,625 Other operating expense - net — — 881 — 881 Operating income (loss) (8,299 ) (8,985 ) 3,152 574 (13,558 ) Interest expense - third parties (5,065 ) (382 ) (46 ) — (5,493 ) Interest income (expense) - affiliates 9,548 — (9,548 ) — — Interest income - third parties 37 — 77 — 114 Net gain on forward and derivative contracts — 353 — — 353 Other income (expense) - net 771 (6 ) (771 ) — (6 ) Loss before income taxes and equity in earnings (loss) of joint ventures (3,008 ) (9,020 ) (7,136 ) 574 (18,590 ) Income tax benefit 620 — 1,450 — 2,070 Loss before income taxes and equity in earnings (loss) of joint ventures (2,388 ) (9,020 ) (5,686 ) 574 (16,520 ) Equity in earnings (loss) of joint ventures (13,775 ) — 357 13,775 357 Net loss $ (16,163 ) $ (9,020 ) $ (5,329 ) $ 14,349 $ (16,163 ) Other comprehensive income before income tax effect 1,206 778 303 (1,081 ) 1,206 Income tax effect (383 ) — 8 (8 ) (383 ) Other comprehensive income (loss) 823 778 311 (1,089 ) 823 Total comprehensive loss $ (15,340 ) $ (8,242 ) $ (5,018 ) $ 13,260 $ (15,340 ) Condensed Consolidating Statements of Comprehensive Income (Loss) For the three months ended March 31, 2015 The Company Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated NET SALES: Related parties $ — $ 403,064 $ 173,779 $ (1,114 ) $ 575,729 Third-party customers — 12,874 6 (698 ) 12,182 Total net sales — 415,938 173,785 (1,812 ) 587,911 Cost of goods sold — 362,302 136,028 (4,514 ) 493,816 Gross profit — 53,636 37,757 2,702 94,095 Selling, general and administrative expenses 10,837 (944 ) 1,078 1,000 11,971 Other operating expense - net — — 2,079 — 2,079 Operating income (loss) (10,837 ) 54,580 34,600 1,702 80,045 Interest expense - third parties (5,109 ) (396 ) (46 ) — (5,551 ) Interest income (expense) - affiliates 10,226 — (10,226 ) — — Interest income - third parties 15 4 123 — 142 Net gain on forward and derivative contracts — 353 — — 353 Unrealized gain on fair value of contingent consideration — 6,527 — — 6,527 Other income (expense) - net 537 (484 ) 2,731 (1,730 ) 1,054 Income (loss) before income taxes and equity in earnings of joint ventures (5,168 ) 60,584 27,182 (28 ) 82,570 Income tax expense (299 ) — (9,052 ) 50 (9,301 ) Income (loss) before equity in earnings of joint ventures (5,467 ) 60,584 18,130 22 73,269 Equity in earnings of joint ventures 79,246 — 510 (79,246 ) 510 Net income $ 73,779 $ 60,584 $ 18,640 $ (79,224 ) $ 73,779 Other comprehensive income before income tax effect 461 33 245 (278 ) 461 Income tax effect (383 ) — 8 (8 ) (383 ) Other comprehensive income (loss) 78 33 253 (286 ) 78 Total comprehensive income $ 73,857 $ 60,617 $ 18,893 $ (79,510 ) $ 73,857 Condensed Consolidating Balance Sheet As of March 31, 2016 The Company Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated Cash & cash equivalents $ 49,667 $ (74 ) $ 76,868 $ — $ 126,461 Restricted cash — 795 — — 795 Accounts receivable - net — 12,088 580 — 12,668 Due from affiliates 382 13,955 1,141 — 15,478 Inventories 180 142,070 80,526 (2,274 ) 220,502 Prepaid and other current assets 7,073 4,290 18,259 — 29,622 Assets held for sale — — 29,715 — 29,715 Total current assets 57,302 173,124 207,089 (2,274 ) 435,241 Property, plant and equipment - net 8,863 352,384 853,975 — 1,215,222 Investment in subsidiaries 580,999 — — (580,999 ) — Due from affiliates - less current portion 639,780 — — (639,780 ) — Other assets 30,025 19,328 16,371 7,418 73,142 TOTAL $ 1,316,969 $ 544,836 $ 1,077,435 $ (1,215,635 ) $ 1,723,605 Accounts payable, trade $ 2,582 $ 47,777 $ 34,228 $ — $ 84,587 Due to affiliates 1,500 1,210 547 2,916 6,173 Accrued and other current liabilities 14,280 11,073 24,816 — 50,169 Accrued employee benefits costs 1,824 7,550 680 — 10,054 Industrial revenue bonds — 7,815 — — 7,815 Total current liabilities 20,186 75,425 60,271 2,916 158,798 Senior notes payable 247,380 — — — 247,380 Accrued pension benefits costs cost - less current portion 39,552 (11,009 ) 14,894 — 43,437 Accrued postretirement benefits costs - less current portion 4,834 119,529 1,578 — 125,941 Other liabilities 1,893 30,749 11,739 7,418 51,799 Intercompany loan — 126,343 518,353 (644,696 ) — Deferred taxes — — 93,399 — 93,399 Total noncurrent liabilities 293,659 265,612 639,963 (637,278 ) 561,956 Series A Preferred stock 1 — — — 1 Common stock 942 — 228,424 (228,424 ) 942 Additional paid-in capital 2,513,952 191,023 2,182,533 (2,373,556 ) 2,513,952 Treasury stock, at cost (86,276 ) — — — (86,276 ) Accumulated other comprehensive loss (13,391 ) (59,249 ) (39,187 ) — (111,827 ) Accumulated deficit (1,412,104 ) 72,025 (1,994,569 ) 2,020,707 (1,313,941 ) Total shareholder's equity 1,003,124 203,799 377,201 (581,273 ) 1,002,851 TOTAL $ 1,316,969 $ 544,836 $ 1,077,435 $ (1,215,635 ) $ 1,723,605 Condensed Consolidating Balance Sheet As of December 31, 2015 The Company Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated Cash & cash equivalents $ 58,421 $ (3,647 ) $ 60,619 $ — $ 115,393 Restricted cash — 791 — — 791 Accounts receivable - net 104 8,891 480 — 9,475 Due from affiliates 13 14,493 2,911 — 17,417 Inventories 180 148,280 85,937 (2,525 ) 231,872 Prepaid and other current assets 7,713 16,242 18,457 — 42,412 Assets held for sale — — 30,697 — 30,697 Total current assets 66,431 185,050 199,101 (2,525 ) 448,057 Property, plant and equipment - net 9,188 361,626 861,442 — 1,232,256 Investment in subsidiaries 593,604 — — (593,604 ) — Due from affiliates - less current portion 632,170 — — (632,170 ) — Other assets 29,536 19,153 16,047 7,419 72,155 TOTAL $ 1,330,929 $ 565,829 $ 1,076,590 $ (1,220,880 ) $ 1,752,468 Accounts payable, trade $ 2,380 $ 53,145 $ 34,964 $ — $ 90,489 Due to affiliates 2,143 7,167 735 — 10,045 Accrued and other current liabilities 11,247 14,759 22,816 — 48,822 Accrued employee benefits costs 1,824 7,644 680 — 10,148 Industrial revenue bonds — 7,815 — — 7,815 Total current liabilities 17,594 90,530 59,195 — 167,319 Senior notes payable 247,278 — — — 247,278 Accrued pension benefits costs cost - less current portion 39,831 (11,021 ) 15,189 — 43,999 Accrued postretirement benefits costs - less current portion 4,524 119,911 1,564 — 125,999 Other liabilities 3,307 30,505 11,779 7,418 53,009 Intercompany loan — 124,518 509,652 (634,170 ) — Deferred taxes — — 96,994 — 96,994 Total noncurrent liabilities 294,940 263,913 635,178 (626,752 ) 567,279 Series A Preferred stock 1 — — — 1 Common stock 942 — 224,424 (224,424 ) 942 Additional paid-in capital 2,513,631 191,023 2,038,138 (2,229,161 ) 2,513,631 Treasury stock, at cost (86,276 ) — — — (86,276 ) Accumulated other comprehensive loss (13,125 ) (60,026 ) (39,499 ) — (112,650 ) Accumulated deficit (1,396,778 ) 80,389 (1,840,846 ) 1,859,457 (1,297,778 ) Total shareholder's equity 1,018,395 211,386 382,217 (594,128 ) 1,017,870 TOTAL $ 1,330,929 $ 565,829 $ 1,076,590 $ (1,220,880 ) $ 1,752,468 Condensed Consolidating Statement of Cash Flows For the three months ended March 31, 2016 The Company Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated Net cash provided by (used in) operating activities $ (8,754 ) $ 5,435 $ 9,956 $ 8,266 $ 14,903 Purchase of property, plant and equipment — (1,426 ) (2,409 ) — (3,835 ) Net cash used in investing activities — (1,426 ) (2,409 ) — (3,835 ) Borrowings under revolving credit facilities 371 — — — 371 Repayments under revolving credit facilities (371 ) — — — (371 ) Intercompany transactions — (436 ) 8,702 (8,266 ) — Net cash provided by (used in) financing activities — (436 ) 8,702 (8,266 ) — CHANGE IN CASH AND CASH EQUIVALENTS (8,754 ) 3,573 16,249 — 11,068 Cash and cash equivalents, beginning of period 58,421 (3,647 ) 60,619 — 115,393 Cash and cash equivalents, end of period $ 49,667 $ (74 ) $ 76,868 $ — $ 126,461 Condensed Consolidating Statement of Cash Flows For the three months ended March 31, 2015 The Company Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated Net cash provided by (used in) operating activities $ 113,179 $ 40,025 $ (222,561 ) $ 185,624 $ 116,267 Purchase of property, plant and equipment (348 ) (6,726 ) (5,553 ) — (12,627 ) Restricted and other cash deposits — (21,012 ) — — (21,012 ) Net cash used in investing activities (348 ) (27,738 ) (5,553 ) — (33,639 ) Borrowings under revolving credit facilities 455 — — — 455 Repayments under revolving credit facilities (455 ) — — — (455 ) Repurchase of common stock (19,439 ) — — — (19,439 ) Intercompany transactions — (11,164 ) 196,788 (185,624 ) — Net cash provided by (used in) financing activities (19,439 ) (11,164 ) 196,788 (185,624 ) (19,439 ) CHANGE IN CASH AND CASH EQUIVALENTS 93,392 1,123 (31,326 ) — 63,189 Cash and cash equivalents, beginning of period 70,683 (1,187 ) 93,746 — 163,242 Cash and cash equivalents, end of period $ 164,075 $ (64 ) $ 62,420 $ — $ 226,431 |